Nifty
Sensex
:
:
10724.20
35692.83
42.00 (0.39%)
235.67 (0.66%)

Plastic Products

Rating :
41/99

BSE: 500219 | NSE: JISLJALEQS

73.25
0.65 (0.90%)
19-Nov-2018 | 2:04PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  72.95
  •  73.95
  •  72.60
  •  72.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2819693
  •  2065.43
  •  150.40
  •  55.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,608.58
  • 14.16
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,643.30
  • 1.38%
  • 0.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.64%
  • 0.00%
  • 19.41%
  • FII
  • DII
  • Others
  • 0.77%
  • 5.10%
  • 46.08%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.88
  • 6.40
  • 7.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.65
  • 6.49
  • 5.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.21
  • 135.26
  • 68.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.15
  • 29.48
  • 27.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.92
  • 1.40
  • 1.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.71
  • 8.58
  • 8.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
1,895.11
1,598.21
18.58%
2,091.96
1,733.52
20.68%
2,777.70
2,265.60
22.60%
1,889.63
1,478.19
27.83%
Expenses
1,680.00
1,399.44
20.05%
1,821.62
1,499.22
21.50%
2,377.49
1,941.70
22.44%
1,667.48
1,289.74
29.29%
EBITDA
215.11
198.77
8.22%
270.34
234.30
15.38%
400.21
323.90
23.56%
222.15
188.45
17.88%
EBIDTM
11.35%
12.44%
12.92%
13.52%
14.41%
14.30%
11.76%
12.75%
Other Income
23.39
14.88
57.19%
60.86
13.34
356.22%
-9.15
32.63
-
38.23
4.09
834.72%
Interest
132.08
112.45
17.46%
135.16
115.52
17.00%
132.61
114.08
16.24%
118.01
116.68
1.14%
Depreciation
78.46
82.40
-4.78%
86.63
85.09
1.81%
86.98
84.48
2.96%
84.12
74.42
13.03%
PBT
27.96
18.80
48.72%
109.41
47.03
132.64%
171.47
157.97
8.55%
58.25
1.44
3,945.14%
Tax
9.64
5.49
75.59%
23.83
0.61
3,806.56%
80.29
80.86
-0.70%
-8.50
-5.16
-
PAT
18.32
13.31
37.64%
85.58
46.42
84.36%
91.18
77.11
18.25%
66.75
6.60
911.36%
PATM
0.97%
0.83%
4.09%
2.68%
3.28%
3.40%
3.53%
0.45%
EPS
0.41
0.21
95.24%
1.59
0.92
72.83%
1.65
1.60
3.12%
1.30
0.13
900.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
8,654.40
7,946.76
6,769.78
6,322.24
6,152.65
5,828.13
5,021.72
4,920.59
4,152.84
3,419.99
3,096.05
Net Sales Growth
22.31%
17.39%
7.08%
2.76%
5.57%
16.06%
2.06%
18.49%
21.43%
10.46%
 
Cost Of Goods Sold
4,650.73
4,194.60
3,594.68
3,489.04
3,445.68
3,340.85
2,822.42
2,696.87
2,265.06
1,893.91
1,551.26
Gross Profit
4,003.67
3,752.16
3,175.10
2,833.21
2,706.97
2,487.28
2,199.29
2,223.72
1,887.78
1,526.09
1,544.79
GP Margin
46.26%
47.22%
46.90%
44.81%
44.00%
42.68%
43.80%
45.19%
45.46%
44.62%
49.90%
Total Expenditure
7,546.59
6,892.28
5,830.36
5,503.94
5,373.38
5,058.16
4,296.38
4,105.51
3,505.02
2,925.05
2,712.87
Power & Fuel Cost
-
230.44
226.54
200.13
204.76
190.92
183.99
143.11
102.27
92.71
80.36
% Of Sales
-
2.90%
3.35%
3.17%
3.33%
3.28%
3.66%
2.91%
2.46%
2.71%
2.60%
Employee Cost
-
888.96
738.29
666.40
665.84
614.13
501.88
471.57
412.46
320.93
278.80
% Of Sales
-
11.19%
10.91%
10.54%
10.82%
10.54%
9.99%
9.58%
9.93%
9.38%
9.01%
Manufacturing Exp.
-
813.60
613.72
468.91
399.15
337.44
275.46
331.79
157.38
185.57
144.63
% Of Sales
-
10.24%
9.07%
7.42%
6.49%
5.79%
5.49%
6.74%
3.79%
5.43%
4.67%
General & Admin Exp.
-
362.81
278.31
252.15
212.17
183.42
152.94
148.85
148.20
151.37
116.99
% Of Sales
-
4.57%
4.11%
3.99%
3.45%
3.15%
3.05%
3.03%
3.57%
4.43%
3.78%
Selling & Distn. Exp.
-
217.54
184.74
164.41
224.36
189.34
156.16
146.30
235.97
265.40
474.46
% Of Sales
-
2.74%
2.73%
2.60%
3.65%
3.25%
3.11%
2.97%
5.68%
7.76%
15.32%
Miscellaneous Exp.
-
184.33
194.08
262.90
236.10
239.34
223.63
302.94
183.68
15.17
474.46
% Of Sales
-
2.32%
2.87%
4.16%
3.84%
4.11%
4.45%
6.16%
4.42%
0.44%
2.14%
EBITDA
1,107.81
1,054.48
939.42
818.30
779.27
769.97
725.34
815.08
647.82
494.94
383.18
EBITDA Margin
12.80%
13.27%
13.88%
12.94%
12.67%
13.21%
14.44%
16.56%
15.60%
14.47%
12.38%
Other Income
113.33
57.30
61.20
33.28
41.00
46.30
66.78
34.05
210.72
194.57
69.20
Interest
517.86
478.59
459.35
491.01
469.28
467.64
485.52
476.79
326.98
219.39
184.51
Depreciation
336.19
337.64
300.57
297.04
244.06
204.54
169.56
144.09
122.16
101.96
68.40
PBT
367.09
295.56
240.70
63.54
106.94
144.08
137.04
228.25
409.40
368.17
199.47
Tax
105.26
77.89
66.73
18.05
-23.91
-46.16
8.01
-0.39
121.33
120.34
65.94
Tax Rate
28.67%
26.35%
27.72%
28.41%
-78.04%
53.70%
63.93%
-0.17%
29.64%
32.69%
33.06%
PAT
261.83
215.71
167.20
45.21
54.55
-39.82
3.74
223.50
280.71
246.67
129.86
PAT before Minority Interest
253.16
217.67
173.97
45.49
54.55
-39.79
4.52
228.64
288.06
247.83
133.53
Minority Interest
-8.67
-1.96
-6.77
-0.28
0.00
-0.03
-0.78
-5.14
-7.35
-1.16
-3.67
PAT Margin
3.03%
2.71%
2.47%
0.72%
0.89%
-0.68%
0.07%
4.54%
6.76%
7.21%
4.19%
PAT Growth
82.54%
29.01%
269.83%
-17.12%
-
-
-98.33%
-20.38%
13.80%
89.95%
 
Unadjusted EPS
4.95
4.25
3.29
1.05
1.21
-0.87
0.07
5.51
7.37
6.54
17.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
4,351.05
4,157.76
4,064.27
2,139.90
2,175.55
2,167.96
1,753.67
1,555.81
1,216.73
897.07
Share Capital
103.13
95.89
95.30
92.48
92.48
90.98
81.04
77.14
78.34
117.23
Total Reserves
4,247.92
4,061.87
3,966.01
2,044.46
2,080.11
2,057.84
1,637.72
1,443.75
1,138.21
741.94
Non-Current Liabilities
3,103.43
2,686.14
2,063.69
1,725.90
1,551.57
1,536.58
1,344.59
1,100.80
2,505.76
1,850.95
Secured Loans
1,133.53
393.18
1,038.57
1,249.46
1,014.56
964.38
920.50
853.94
2,050.75
1,746.27
Unsecured Loans
1,515.37
1,826.72
581.21
446.23
483.11
468.56
312.12
163.57
394.00
70.69
Long Term Provisions
33.01
26.91
9.22
8.71
6.43
4.91
3.87
4.39
0.00
0.00
Current Liabilities
4,567.29
4,053.83
4,386.29
4,378.26
4,345.37
4,023.33
4,265.00
3,588.95
1,001.05
963.63
Trade Payables
1,990.74
1,538.02
1,340.49
1,356.83
1,343.27
1,337.88
1,349.67
1,269.64
704.45
598.15
Other Current Liabilities
1,033.69
1,238.87
884.03
728.40
757.95
652.24
653.41
545.97
227.87
280.56
Short Term Borrowings
1,497.74
1,234.78
2,131.53
2,240.14
2,188.91
1,984.06
2,195.00
1,705.74
0.00
0.00
Short Term Provisions
45.12
42.16
30.25
52.89
55.24
49.15
66.92
67.61
68.73
84.91
Total Liabilities
12,151.98
11,006.63
10,616.75
8,244.06
8,092.97
7,727.87
7,413.02
6,297.98
4,780.61
3,782.13
Net Block
5,259.64
4,777.46
4,832.70
2,760.73
2,777.14
2,608.61
2,373.47
2,041.74
1,659.90
1,336.47
Gross Block
7,640.53
6,810.84
6,585.18
4,366.40
4,151.39
3,772.62
3,352.78
2,846.71
2,326.64
1,917.03
Accumulated Depreciation
2,380.89
2,033.38
1,752.48
1,605.67
1,374.24
1,164.01
979.31
804.96
666.74
580.56
Non Current Assets
5,762.08
5,226.80
5,236.54
3,315.22
3,284.94
3,083.23
2,827.70
2,289.43
1,813.41
1,477.35
Capital Work in Progress
121.56
64.22
60.38
52.59
80.69
74.89
198.00
95.58
132.43
120.80
Non Current Investment
109.45
106.82
70.73
62.06
1.42
3.84
23.56
21.11
21.08
20.08
Long Term Loans & Adv.
206.79
229.54
218.97
374.53
418.26
371.36
208.23
96.24
0.00
0.00
Other Non Current Assets
64.64
48.78
53.77
65.31
7.43
24.53
24.45
34.76
0.00
0.00
Current Assets
6,389.91
5,779.83
5,380.20
4,928.83
4,808.02
4,644.64
4,585.30
4,008.55
2,967.20
2,304.78
Current Investments
0.00
0.00
35.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2,456.53
2,258.07
1,875.00
1,856.59
1,836.39
1,723.06
1,461.37
1,486.44
1,063.75
985.86
Sundry Debtors
2,527.43
2,282.15
2,174.27
1,954.10
1,799.40
1,954.66
2,271.17
1,692.41
1,009.91
866.32
Cash & Bank
418.61
266.08
379.51
304.11
196.81
235.89
330.82
414.37
505.26
117.41
Other Current Assets
987.35
458.79
427.73
350.91
975.42
731.03
521.95
415.33
388.28
335.18
Short Term Loans & Adv.
347.81
514.74
488.69
463.13
561.22
354.37
190.38
213.25
340.31
285.75
Net Current Assets
1,822.62
1,726.00
993.91
550.58
462.65
621.31
320.31
419.60
1,966.15
1,341.15
Total Assets
12,151.99
11,006.63
10,616.74
8,244.05
8,092.96
7,727.87
7,413.00
6,297.98
4,780.61
3,782.13

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
1,312.63
673.81
440.37
660.45
573.84
427.55
84.97
105.90
393.15
227.05
PBT
295.56
240.70
63.54
31.08
-85.96
12.53
228.63
409.40
368.17
199.47
Adjustment
847.02
837.30
800.92
743.20
818.24
757.21
566.68
408.09
336.41
254.34
Changes in Working Capital
221.06
-375.97
-413.25
-86.76
-154.35
-312.70
-616.58
-606.89
-240.82
-204.29
Cash after chg. in Working capital
1,363.64
702.03
451.21
687.51
577.92
457.04
178.73
210.60
463.76
249.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-51.01
-28.22
-10.84
-27.06
-4.09
-29.50
-93.75
-104.70
-70.61
-22.47
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,059.67
-416.91
-275.44
-227.97
-292.02
-341.76
-533.96
-506.02
-479.42
-469.81
Net Fixed Assets
-223.70
-105.08
-941.63
-104.95
-95.29
-189.63
-486.08
-338.84
-337.83
-351.00
Net Investments
-43.85
304.36
-695.22
-0.76
-30.77
-269.58
-27.46
-6.81
-5.90
-74.75
Others
-792.12
-616.19
1,361.41
-122.26
-165.96
117.45
-20.42
-160.37
-135.69
-44.06
Cash from Financing Activity
-167.16
-519.95
-89.36
-325.48
-320.20
-183.21
365.80
315.25
463.75
287.05
Net Cash Inflow / Outflow
85.80
-263.06
75.57
107.00
-38.38
-97.42
-83.18
-84.87
377.48
44.28
Opening Cash & Equivalents
111.12
374.18
298.60
194.00
232.38
329.80
411.35
493.95
105.29
66.89
Closing Cash & Equivalent
196.92
111.12
374.18
301.00
194.00
232.38
329.80
411.35
493.95
105.29

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
84.38
86.72
85.23
46.21
46.98
47.24
42.42
39.43
31.94
22.50
ROA
1.88%
1.61%
0.48%
0.67%
-0.50%
0.06%
3.34%
5.20%
5.79%
3.97%
ROE
5.12%
4.23%
1.47%
2.53%
-1.84%
0.23%
14.12%
21.06%
24.43%
17.11%
ROCE
9.11%
8.55%
7.62%
7.93%
6.25%
8.64%
13.97%
17.95%
18.43%
15.79%
Fixed Asset Turnover
1.18
1.11
1.32
1.65
1.67
1.58
1.73
1.78
1.80
1.95
Receivable days
103.33
109.10
104.32
97.74
103.48
136.92
134.78
107.19
89.54
86.32
Inventory Days
101.29
101.19
94.30
96.16
98.12
103.18
100.24
101.16
97.82
101.85
Payable days
94.33
87.00
91.80
92.54
98.98
119.42
120.11
99.80
77.16
79.32
Cash Conversion Cycle
110.28
123.29
106.82
101.36
102.61
120.69
114.91
108.55
110.20
108.84
Total Debt/Equity
1.02
0.97
1.02
1.98
1.87
1.77
2.21
1.96
2.01
2.11
Interest Cover
1.62
1.52
1.13
1.07
0.82
1.03
1.48
2.25
2.68
2.08

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.